|
Cash & Equivalents
|
5.91M | 13.92M | 111.00M | 83.64M | 139.95M | 240.62M | 361.48M | 191.73M | 328.80M | 225.41M | 254.27M | 403.98M | 295.95M |
|
Cash & Current Investments
|
5.91M | 13.92M | 111.00M | 83.64M | 139.95M | 240.62M | 361.48M | 191.73M | 328.80M | 225.41M | 254.27M | 403.98M | 295.95M |
|
Receivables - Net
|
| 5.71M | 9.05M | 14.31M | 17.00M | 21.60M | 25.67M | 70.86M | 72.77M | 87.43M | 96.83M | 104.89M | 118.01M |
|
Receivables - Other
|
| | 1.60M | 3.10M | 3.70M | 4.70M | 5.60M | | | | | | |
|
Receivables
|
| 5.71M | 10.65M | 17.41M | 20.70M | 26.30M | 31.27M | 70.86M | 72.77M | 87.43M | 96.83M | 104.89M | 118.01M |
|
Inventory
|
| 0.39M | 0.62M | 0.62M | 0.59M | 0.21M | | | | | | | |
|
Current Deferred Tax Assets
|
| 3.08M | 1.76M | 2.64M | | | | | | | | | |
|
Prepaid Assets
|
| 0.66M | 2.27M | 1.70M | 2.87M | 3.52M | 7.53M | 34.71M | 58.61M | 38.49M | 31.79M | 48.56M | 63.80M |
|
Current Assets
|
| 23.76M | 124.72M | 143.05M | 200.82M | 265.40M | 394.68M | 297.30M | 460.18M | 351.34M | 382.89M | 557.44M | 477.75M |
|
Property, Plant & Equipment (Net)
|
| 1.99M | 2.58M | 3.51M | 5.17M | 7.84M | 8.22M | 33.49M | 29.11M | 23.37M | 12.86M | 6.01M | 3.24M |
|
Long-Term Investments
|
| | | 40.13M | 40.41M | 40.80M | 0.71M | | | | | | |
|
Goodwill
|
| 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 1,332.63M | 1,327.19M | 1,645.84M | 1,648.14M | 1,648.14M | 1,648.14M |
|
Intangibles
|
| 24.69M | 26.54M | 66.84M | 65.02M | 83.64M | 79.67M | 783.28M | 767.00M | 973.14M | 936.36M | 835.95M | 1,204.66M |
|
Goodwill & Intangibles
|
| 29.34M | 31.19M | 71.49M | 69.67M | 88.29M | 84.32M | 2,115.91M | 2,094.20M | 2,618.97M | 2,584.50M | 2,484.09M | 2,852.80M |
|
Long-Term Deferred Tax
|
| 0.05M | 0.02M | | 1.61M | 5.46M | 1.68M | 0.02M | | | | | |
|
Other Non-Current Assets
|
| | 0.28M | 1.75M | 1.86M | 2.18M | 21.12M | 35.09M | 37.42M | 49.81M | 52.18M | 67.87M | 71.57M |
|
Non-Current Assets
|
| 31.33M | 34.05M | 76.75M | 78.32M | 103.76M | 115.34M | 2,267.68M | 2,250.23M | 2,755.76M | 2,706.01M | 2,606.35M | 2,970.80M |
|
Assets
|
| 55.09M | 158.77M | 219.79M | 279.14M | 369.16M | 510.02M | 2,564.98M | 2,710.41M | 3,107.10M | 3,088.90M | 3,163.79M | 3,448.55M |
|
Accounts Payables
|
| 2.37M | 1.30M | 2.43M | 3.22M | 2.42M | 3.52M | 3.98M | 1.61M | 27.54M | 13.90M | 12.04M | 14.36M |
|
Payables
|
| 2.37M | 1.30M | 2.43M | 3.22M | 2.42M | 3.52M | 3.98M | 1.61M | 27.54M | 13.90M | 12.04M | 14.36M |
|
Accumulated Expenses
|
| 4.13M | 5.30M | 7.78M | 8.72M | 12.55M | 16.98M | 50.12M | 75.88M | 57.59M | 45.84M | 49.61M | 69.33M |
|
Short term Debt
|
| | | | | | | 39.06M | 62.50M | 8.75M | 17.50M | | |
|
Current Leases
|
| | | | | | | 12.40M | 14.04M | 12.17M | 10.16M | 9.40M | 10.00M |
|
Total Current Liabilities
|
| 9.43M | 8.83M | 12.11M | 15.70M | 20.49M | 29.05M | 151.94M | 204.70M | 153.19M | 131.06M | 117.09M | 156.32M |
|
Non-Current Debt
|
| | | | | | | 1,181.62M | 924.22M | 922.08M | 907.84M | 874.97M | 1,056.30M |
|
Non-Current Deffered Revenue
|
| 0.39M | 0.49M | 0.24M | 1.46M | 2.40M | 2.97M | | | | | | |
|
Preferred Stock Liabilities
|
41.19M | 46.71M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 5.08M | 5.36M | 4.00M | 0.04M | 6.13M | 10.87M | 176.12M | 174.31M | 160.77M | 148.22M | 141.38M | 55.83M |
|
Operating Leases
|
| | | | | | | 68.02M | 88.26M | 77.40M | 69.15M | 58.17M | 42.22M |
|
Other Non-Current Liabilities
|
| 6.18M | | | | 2.40M | 2.97M | 2.62M | 8.81M | 14.19M | 12.71M | 19.27M | 22.96M |
|
Total Non-Current Liabilities
|
| 11.65M | 5.84M | 4.23M | 1.49M | 2.40M | 3.88M | 1,382.75M | 1,126.98M | 1,101.34M | 1,062.20M | 1,011.68M | 1,177.32M |
|
Total Liabilities
|
| 21.08M | 14.67M | 16.34M | 17.20M | 22.89M | 32.94M | 1,534.69M | 1,331.68M | 1,254.53M | 1,193.26M | 1,128.77M | 1,333.64M |
|
Total Debt
|
| | | | | | | 1,220.68M | 986.72M | 930.83M | 925.34M | 874.97M | 1,056.30M |
|
Common Equity
|
-6.40M | -12.71M | 144.09M | 203.46M | 261.94M | 346.27M | 477.08M | 1,030.30M | 1,378.73M | 1,852.58M | 1,895.64M | 2,035.02M | 2,114.91M |
|
Shareholder's Equity
|
-6.40M | -12.71M | 144.09M | 203.46M | 261.94M | 346.27M | 477.08M | 1,030.30M | 1,378.73M | 1,852.58M | 1,895.64M | 2,035.02M | 2,114.91M |
|
Liabilities and Shareholders Equity
|
| 55.09M | 158.77M | 219.79M | 279.14M | 369.16M | 510.02M | 2,564.98M | 2,710.41M | 3,107.10M | 3,088.90M | 3,163.79M | 3,448.55M |
|
Retained Earnings
|
| -23.17M | -13.00M | 3.61M | 29.98M | 85.30M | 171.85M | 211.51M | 220.35M | 176.06M | 149.92M | 205.63M | 209.27M |
|
Preferred Shares
|
| 8.13M | | | | | | | | | | | |
|
Treasury Shares
|
| | | | 0.01M | 0.45M | 0.65M | 1.38M | 1.83M | 2.74M | 3.01M | 3.36M | 2.88M |